XML 83 R2.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2019
Dec. 31, 2018
Current assets:    
Cash and cash equivalents $ 143,903 $ 444,612
Accounts receivable, less allowance for doubtful accounts of $24,841 and $17,000, respectively 5,370,026 206,679
Note receivable 222,045 190,000
Lifeline revenue due from USAC 231,804 850,966
Customer phone supply 1,500 1,356,701
Prepaid expenses 111,462 10,862
Total current assets 6,080,740 3,059,820
Property and Equipment, less accumulated depreciation of $25,343 and $13,782, respectively 241,428 30,990
Intangible assets less accumulated amortization of $346,864 5,037,780 65,269
Goodwill 866,782 866,782
Investment in Centercom 249,417
Operating least right of use asset, net 195,797
Other long-term assets 61,457 61,457
Total assets 12,733,401 4,084,318
Current liabilities:    
Accounts payable and accrued expenses - others 5,304,744 3,104,234
Accounts payable and accrued expenses - related party 453,399 149,901
Credit card liability 560,754 394,840
Loss contingency 40,000 70,000
Deferred revenue 50,000
Derivative liability 18,511 51,058
Operating lease liability 20,040
Line of credit 912,870
Advance from related party 389,502
Notes payable and current portion of long-term debt, net 512,500 582,500
Total current liabilities 7,822,818 4,792,035
Long-term debt less current portion - related party 1,322,000 680,000
Operating lease liability - net 175,757
Trade payables - long term 864,140 600,516
Convertible promissory notes payable 4,233,000
Total liabilities 14,417,715 6,072,551
Commitments and contingencies  
Stockholders' deficit:    
Common stock: $0.001 par value; 500,000,000 shares authorized; 101,966,436 shares and 88,046,391 shares issued and outstanding at September 30, 2019 and December 31, 2018, respectively 101,966 88,047
Additional paid in capital 5,893,508 333,623
Accumulated deficit (7,693,510) (2,423,546)
Total stockholders' deficit (1,684,314) (1,988,233)
Total liabilities and stockholders' deficit 12,733,401 4,084,318
Series A Preferred [Member]    
Stockholders' deficit:    
Preferred stock, value 13,000 13,000
Series C Convertible Preferred Stock [Member]    
Stockholders' deficit:    
Preferred stock, value $ 722 $ 643